| Revenue | DKK 0 | — |
| EBITDA | DKK -20K | +64% |
| Net profit | DKK -17K | +53% |
| Total assets | DKK 817K | -3% |
| Equity | DKK 652K | -2% |
| Employees | 7 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 613 | 351 | 55 | 0 | 0 |
| Staff expenses | -3.637 | -1.460 | -0 | -0 | -0 |
| EBITDA | -1.776 | -672 | -46 | -57 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.776 | -672 | -46 | -57 | -20 |
| Net financials | -166 | -152 | -33 | 11 | -1 |
| Profit before tax | -1.938 | 1.816 | 1.009 | -45 | -21 |
| Tax | -422 | -75 | 56 | -10 | -5 |
| Net profit | -1.517 | 1.891 | 953 | -35 | -17 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 5.864 | 4.322 | 1.558 | 841 | 817 |
| Equity | -1.340 | 551 | 1.504 | 668 | 652 |
| Long-term debt | 2.167 | 1.979 | 0 | 0 | 0 |
| Short-term debt | 5.037 | 1.792 | 54 | 173 | 165 |
| Total debt | 7.204 | 3.771 | 54 | 173 | 165 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JR Unofficial title | Unofficial title | 2023 – 2024 |
PN Management | Management | 2014 – 2016 |
TW Management | Management | 2012 – 2013 |
PS Founder | Founder | 2012 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2016 – 2021 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Reimer Larsen | Unofficial title | 0 companies |
| Paw Nielsen | Management | 0 companies |
| Thomas Worm Oxhøj | Management | 0 companies |
| Peter Schiøtz | Founder | 0 companies |
| Kristian Rasmussen | Chairman | 0 companies |
| Peter Fugl Jakobsen | Chairman | 0 companies |
| Ole Green Henriksen | Board of Directors | 0 companies |
| Rune Nygaard Lerke | Board of Directors | 0 companies |
| Jannie Merete Andersen | Board of Directors | 0 companies |